Loading...
XTAI
5434
Market cap1.61bUSD
May 05, Last price  
245.50TWD
1D
-1.60%
1Q
-13.40%
Jan 2017
193.73%
Name

Topco Scientific Co Ltd

Chart & Performance

D1W1MN
P/E
12.83
P/S
0.82
EPS
19.14
Div Yield, %
4.07%
Shrs. gr., 5y
1.04%
Rev. gr., 5y
12.45%
Revenues
57.00b
+15.68%
8,721,319,00014,967,055,00014,464,387,00010,197,132,00014,664,596,00015,927,661,00016,285,679,00015,554,749,00018,092,281,00019,078,870,00022,629,436,00023,781,012,00028,861,199,00031,700,516,00036,167,994,00042,668,966,00052,978,215,00049,273,455,00056,997,113,000
Net income
3.66b
+28.96%
438,831,000614,534,000307,778,000344,067,000659,994,000952,453,000804,405,000797,569,000859,697,000958,221,0001,203,347,000997,625,0001,404,675,0001,722,308,0002,068,350,0002,294,458,0003,018,478,0002,835,024,0003,655,935,000
CFO
5.23b
+222.45%
150,265,00065,532,000238,347,0001,233,053,000715,284,000604,309,0001,203,021,000693,934,0001,047,024,000710,058,0001,733,687,000823,669,0001,093,754,0001,757,968,0002,006,645,0002,596,866,0003,183,551,0001,620,419,0005,225,074,000
Dividend
Jun 24, 20249.99658 TWD/sh
Earnings
May 22, 2025

Profile

Topco Scientific Co., Ltd. provides precision materials, processing equipment, and components for semiconductor and opto-electronic industries in Taiwan, China, and internationally. It also offers semiconductor related products, such as wafer and wafer processing materials; wafer carriers; thin films; photolithography materials; etching and furnace products, including quartz glass products, chemical, and special gases; CMP slurry products; package and testing related materials and equipment; and semiconductor equipment. In addition, the company offers LCD related equipment and materials; LED related photoelectric related products; solar materials comprising conductive paste for solar cells, quartz crucibles, SiC powder, coolants, diamond wires, chemicals, and special gases; and electronic materials. Further, it undertakes water treatment, clean room and electromechanical, and public construction projects; and solar power plant projects, as well as provides IC foundry services. The company was founded in 1990 and is headquartered in Taipei, Taiwan.
URL
https://www.topco-global.com/
IPO date
May 24, 2000
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
56,997,113
15.68%
49,273,455
-6.99%
52,978,215
24.16%
Cost of revenue
53,057,975
46,063,234
49,748,656
Unusual Expense (Income)
NOPBT
3,939,138
3,210,221
3,229,559
NOPBT Margin
6.91%
6.52%
6.10%
Operating Taxes
1,064,365
1,027,554
1,166,556
Tax Rate
27.02%
32.01%
36.12%
NOPAT
2,874,773
2,182,667
2,063,003
Net income
3,655,935
28.96%
2,835,024
-6.08%
3,018,478
31.56%
Dividends
(1,886,996)
(1,816,996)
(1,598,956)
Dividend yield
3.48%
5.26%
5.26%
Proceeds from repurchase of equity
1,047,210
BB yield
-3.03%
Debt
Debt current
1,074,004
2,484,109
969,442
Long-term debt
3,893,321
3,212,597
2,245,057
Deferred revenue
1
Other long-term liabilities
137,779
132,618
131,178
Net debt
(5,142,126)
(5,655,639)
(5,188,031)
Cash flow
Cash from operating activities
5,225,074
1,620,419
3,183,551
CAPEX
(4,358,398)
(1,773,027)
(391,848)
Cash from investing activities
(4,303,583)
(1,999,537)
(875,376)
Cash from financing activities
(2,397,717)
1,488,135
(1,838,298)
FCF
368,484
(1,573,495)
1,956,080
Balance
Cash
5,753,141
6,916,908
5,650,101
Long term investments
4,356,310
4,435,437
2,752,429
Excess cash
7,259,595
8,888,672
5,753,619
Stockholders' equity
13,906,169
10,482,140
12,800,301
Invested Capital
15,282,066
11,736,219
9,690,243
ROIC
21.28%
20.37%
21.08%
ROCE
16.84%
15.01%
20.11%
EV
Common stock shares outstanding
193,917
189,159
185,252
Price
280.00
53.42%
182.50
11.28%
164.00
3.80%
Market cap
54,296,812
57.28%
34,521,518
13.63%
30,381,327
4.30%
EV
49,389,977
29,101,124
25,504,651
EBITDA
4,420,085
3,689,203
3,685,639
EV/EBITDA
11.17
7.89
6.92
Interest
113,678
99,567
53,106
Interest/NOPBT
2.89%
3.10%
1.64%